
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 129.7 | 455.6 | 562.1 | 682.5 | 784.8 | 1,464.1 |
COGS | 42.65 | 142.8 | 190.2 | 172.6 | 222.4 | 394.2 |
Gross Profit | 87.04 | 312.8 | 371.9 | 509.9 | 562.4 | 1,069.8 |
Operating Expenses & Income | ||||||
Operating Income | (174.7) | (281.1) | (95.74) | 99.45 | 45.8 | 144.6 |
Total Operating Expenses | 307 | 736.7 | 657.8 | 583 | 739 | 1,319.5 |
R&D Expenses | 189.2 | 353.5 | 209.8 | 140.3 | 147.6 | - |
Selling General & Admin Expenses | 78.62 | 261.7 | 280.3 | 312.3 | 382.1 | 692.9 |
Earnings from Continuing Operations | ||||||
Interest Expense | (7.437222) | (7.018683) | (1.053891) | (0.380564) | (38.66) | - |
Interest Income | 9.478556 | 11.03 | 11.49 | 29.78 | 38.02 | 69.23 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (184.2) | (292.9) | (108.6) | 68.77 | 7.144 | 75.37 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |